31473148837980713201020152020202520302035204020452050386038013.5000000000000003E-2Discount_rate3.5000000000000003E-23.5000000000000003E-23.5000000000000003E-23.5000000000000003E-23.5000000000000003E-23.5000000000000003E-20.030.0331491H6/((1+I5)^5)0.841973166858524190.708918813709772170.596890618624804970.502565884431670610.423146989269988780.356278410602302420.307328886671974170.26510459733825015P60.26510459733825015314031413131313231423143313331343144314531353136315085418419Preferences.moneyunits£m3151315231533154$G17/INDEX(Conversions.Money.GBP, MATCH(F$16, Conversions.Money.Units, 0))2438.921*'Global assumptions'!C5*(2050-2010)24389200003155315631571000000100000000000031583159316010001000000000316131623163110000003164316531661E-310003224322632253968527.10461423311%*(SUM('Global assumptions'!E6:E14)*5)+('Global assumptions'!E5*3)*10000003968527104614.23293521352235236.2893081761006289E-71/1.590.628930817610062863210321132126.2500000000000005E-71/1.60.6253151316731689.9999999999999995E-7131693800379720037663318379874025590.130377857.9159999999999971+(($I$53-I33)/I33)1.726638580012431886816530.130377961.6569999999999961.621875861621551675415950.130378063.9750000000000011.563110590074247717018780.130378165.8149999999999981.519410468738129817028790.130378266.8559999999999951.4957520641378486798690.130378368.6470000000000061.456727897795970680322540.130378471.1311.405856799426410480430.130378573.1140000000000041.367727111086795980524310.130378674.7349999999999991.338061149394527496315920.130378776.3040000000000021.3105472845460264131315930.130378877.2079999999999981.2952025696818983157415940.130378978.8490000000000041.268246902306941195031390.130379081.2909999999999971.2301484789214059166616670.130379183.7890000000000011.193474083710272291123390.130379285.91.164144353899883595214230.130379387.6449999999999961.1409663985395631220522040.130379490.321.10717449069973433757550.13069193.0229999999999961.0750029562581298375837560.130379595.7830000000000011.04402660179781377827730.130379697.1670000000000021.029155989173278979218980.13069210019686810.13082434220.130379988524320.13093213100.13093324330.1309379390.1309389400.1308874600.13089013470.13090313480.1309069420.13094124290.1309449450.13094624300.13091724280.1309494530.1309581620.1309759760.13099910010.130100021770.130132213210.130380738080.130